Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.59% first-year return on $427k initial cash invested.
-30.59%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$4,755
Rent
-$10,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1919k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$384k
Closing costs
1%
$19,191
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,755
Total Expenses
$15,640
Mortgage P&I
204%
$9,704
Property Taxes
53%
$2,540
Home Insurance
18%
$874
HOA
5%
$240
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 4 BD/3.5 BA House - Near public transportation | $7,764 | $381 | 4 | 3.5 | 3.21 mi |
Blueground | San Ramon, patio & a/c, nr dining | $5,869 | $288 | 4 | 3 | 3.17 mi |
Newly Beautiful 4 Bedroom Townhome | $7,500 | $368 | 4 | 3.5 | 2.77 mi |
Spectacular Home in San Ramon | $5,625 | $276 | 4 | 2.5 | 2.54 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality